Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scantox Ballerup ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.2% 1.8% 2.3% 1.6% 5.6% 17.9% 17.9%   Credit score (0-100)   62 66 70 64 73 41 8 8   Credit rating   BBB BBB A BBB A BBB B B   Credit limit (kDKK)   0.0 0.4 5.7 0.4 20.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,658 6,310 9,621 14,086 11,201 18,716 0.0 0.0   EBITDA   1,379 683 3,163 6,624 1,780 6,106 0.0 0.0   EBIT   1,334 523 2,890 6,196 1,348 622 0.0 0.0   Pre-tax profit (PTP)   1,140.0 372.0 2,964.0 6,056.0 1,375.5 323.9 0.0 0.0   Net earnings   830.0 287.0 2,325.0 4,686.0 1,070.2 255.0 0.0 0.0   Pre-tax profit without non-rec. items   1,140 372 2,964 6,056 1,375 324 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   284 435 934 1,070 1,080 6,320 0.0 0.0   Shareholders equity total   4,822 4,969 7,078 9,964 7,035 391 311 311   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 2,968 0.0 0.0   Balance sheet total (assets)   6,650 6,877 9,160 13,024 9,094 12,175 311 311   Net Debt   -4,712 -4,396 -4,953 -9,088 -2,218 2,803 -311 -311     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,658 6,310 9,621 14,086 11,201 18,716 0.0 0.0   Gross profit growth   36.4% -5.2% 52.5% 46.4% -20.5% 67.1% -100.0% 0.0%   Employees   7 7 8 9 11 20 0 0   Employee growth %   -99.9% 0.0% 14.3% 12.5% 22.2% 81.8% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,650 6,877 9,160 13,024 9,094 12,175 311 311   Balance sheet change%   -5.2% 3.4% 33.2% 42.2% -30.2% 33.9% -97.4% 0.0%   Added value   1,379.0 683.0 3,163.0 6,624.0 1,775.7 6,105.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   113 -9 226 -292 -422 -244 -6,320 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   20.0% 8.3% 30.0% 44.0% 12.0% 3.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   21.2% 7.8% 37.5% 56.0% 12.5% 8.7% 0.0% 0.0%   ROI %   32.3% 10.8% 49.9% 72.9% 16.3% 15.6% 0.0% 0.0%   ROE %   18.5% 5.9% 38.6% 55.0% 12.6% 6.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   73.9% 72.9% 77.8% 77.0% 77.4% 3.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -341.7% -643.6% -156.6% -137.2% -124.6% 45.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 758.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 40.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.8 3.5 4.1 4.0 3.8 0.5 0.0 0.0   Current Ratio   3.5 3.4 4.0 3.9 3.8 0.5 0.0 0.0   Cash and cash equivalent   4,712.0 4,396.0 4,953.0 9,088.0 2,217.9 164.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   4,054.0 4,534.0 6,139.0 8,870.0 5,760.2 -4,668.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   197 98 395 736 161 305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 98 395 736 162 305 0 0   EBIT / employee   191 75 361 688 123 31 0 0   Net earnings / employee   119 41 291 521 97 13 0 0